Back to MTRN Overview
NYQ · Valuation Lab
MTRN
Materion Corporation
Last$297.28
Market cap6.2B
EV/EBITDA26.5x
Intrinsic value
$999.87
MoS +70.3% · Undervalued
Assuming 15.0% FCF margin and 30.8% Y1–5 growth.
Upside to price
EV (DCF)21.3B
Terminal share68%
Expected IV$1050.59
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 68% of EV
PV of stage FCFs6.8B
PV of terminal value14.6B
Enterprise value21.3B
Net cash / (debt)-545.2M
Equity value20.8B
Intrinsic value / share$999.87
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 2.5B | 375.9M | 344.5M | 91.6% |
| Y2 | 3.3B | 491.7M | 413M | 84.0% |
| Y3 | 4.3B | 643.2M | 495M | 77.0% |
| Y4 | 5.6B | 841.3M | 593.3M | 70.5% |
| Y5 | 7.3B | 1.1B | 711.2M | 64.6% |
| Y6 | 8.5B | 1.3B | 752.2M | 59.2% |
| Y7 | 9.8B | 1.5B | 795.5M | 54.3% |
| Y8 | 11.3B | 1.7B | 841.2M | 49.7% |
| Y9 | 13B | 2B | 889.7M | 45.6% |
| Y10 | 15B | 2.3B | 940.9M | 41.8% |
| Terminal | — | — | 14.6B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.